Kishor Bombe 005

WEEK NO.
2
GENERAL INFORMATION OF THE VILLAGE
1) Name of Grampanchayat: Grampanchayat Pimparkhed, Tal-Shirur, Dist- Pune
2) Year of Establishment: 1952
3) Total Number of Members of Village Council:11
Table: Members of Village Council.
Sr. No. Name of the Member Designation
1 Mr.Rajesh Vitthal Dabhade Sarpanch
2 Mr.Vikas Devram Vare Upa-Sarpanch
3 Mr.Sharad Suresh Barde Member
4 Mrs.Savita Shekhar Borhade Member
5 Mrs.Seema Sangram Pokharkar Member
6 Mrs.Jyoti Sachin Bombe Member
7 Mr.Yuvraj Kisan Gavshete Member
8 Mrs.Nilam Santosh Vare Member
9 Mrs.Sangita Karbhari Borhade Member
10 Mrs.Shital Rangnath Shekle Member
11 Mr.Balvant Sitaram Bombe Member
-
-
- Mr.Anil Dnyaneshwar Gaikwad Lipik
-
Village General Information Table:

Population of Village
Sr. No. Gender Total Population
1 Male 2753
2 Female 2599
Total Population 5352
Table: Demography of the Village

Sr. No. Family category Total No.
1 APL Families 670
2 BPL Families 201
Total No. of Families 871
Table: Total house in the village

Sr. No. Particular Numbers
No. of Houses
1 Kutcha Houses 830
2 Pakka Houses 47
3 No. of Wadi / Vasti 43
Total No. of Houses 877
Table: Geography of the village
Sr. No. Particulars Ha.
1 Total Area of Village 2007.42
2 Agriculture Area 1877.42
a) Irrigated Area 1800
b) Un irrigated Area 77.42
3 Gavthan Area 1880.8
4 Barren Land 26.62
5 Forest Area 100
Table: Community Building

Sr. No. Particulars Numbers
1 Village Panchayat 1
2 Anganwadi 3
3 Z. P. Primary School 2
4 Govt. Hospital 0
5 Private Human Clinics 4
6 Veterinary clinic 1
7 Secondary Schools and Colleges 1
8 Other if any (Specify) -
Table: Major Crops Grown in the Village

Sr. No. Types of Crop Name of Crop
1 Cereals Wheat, Jawar, Bajra, Maize
2 Pulses Gram
3 Oil seeds Groundnut
4 Flowers Marigold, Chrysanthemum
5 Vegetables Onion, Tomato, Leafy Vegetables, Potato etc.
6 Fruits Banana, Papaya, Watermelon, Pomogranate
7 Spices Ginger, Chilli
8 Cash Crops Sugarcane
9 Fodder Crops Maize, Elephant Grass
10 Other (If any) --
Table: Infrastructure of the village

Sr. No. Particulars Numbers
1 No. of Roads 46
Kutcha 10
Pakka 36
2 Markets 0
3 Financial Institutes 1
4 Temples 17
5 Post Office 1
6 Biogas Plant 43
7 Cooperative Society 2
8 Others if any -
Table: Schemes and program implemented by village
Sr. No. Name of Scheme/ Program
1 Swaccha Bharat Abhiyan
2 Gram Sadak Yojana
3 Samaj Kalyan Yojana
4 Maharastra Gramin Rojgar Hami Yojana
Sr Name of farmer Area Crops cultivated Gross
No (Ha) Kharif Rabi Summer Perennial Income
1 Laxman Kundalik 2.80 Bajara Jowar Groundnut Sugarcane, 11,71,500
Gaikwad Banana
2 Rahul Baburao 2.1 Tomato Onion Sorghum Sugar cane 8,50,000
Bombe ,Ginger
3 Amol Vinayak 1.9 Sorghum Gram,Cauliflower Maize Sugar cane 6,10,000
Dhome
4 Balu Fakira Rokde 2.1 Cauliflower Onion - Sugar cane 5,50,000
5 Sagar Jayvant 2.5 Sorghum Wheat Maize - 3,50,000

Bombe
Information of Five Farmers:
Socio-economic Survey of Farmer
Name of the student :Kishor Baban Bombe

Registration No. :ABN-2018/005
Name of the College :College of Agriculture Business Management,Narayangaon.
Name of the Village :Pimparkhed
1)Name of the Host Farmer: Mr.Laxman Kundalik Gaikwad
a) Sex - Male / Female : Male

b) Age - (years) : 60
c) Education : SSC
d) Category of the host farmer : Small: below 2 Ha. Medium
Medium: 2.01 to 4 Ha.
Large: 4.01 Ha. and above
e) Address : Village- Pimparkhed Post- Pimparkhed
: Tahsil- Shirur District- Pune
: Phone No- 9881424532 / 9850847122
Existing Cropping Pattern (2020-21)
Plot Area Yield per plot Total Gross

Season Crop Variety
No. (Ha) Main(Qtl) Bye Product Income (Rs.)
A Gram Nirmal 0.56 12 0 66,000

Kharif Mahyco-
B Bajara 0.74 33 5000 77600
204
A Jowar Advanta537 0.56 62 10000 121600

Rabi
B Coriander Indori 0.74 32 0 64000
A Groundnut Vikram 0.74 30 10000 160000

Summer
B Fallow land
A Banana G-9 0.65 530 0 397500

Perennial
B Sugarcane 265 0.65 1090 0 284800
Total 4.64 25,000 11,71,500
Information of the family members including attached labourers:
Sr. Relation with

Name Gender Age Education Occupation Remarks
No. head of
family
1 Mr.Laxman K.Gaikwad Male Self 60 SSC Farmer
2 Mrs.Kamal L.Gaikwad Female Wife 52 7th Housewife
3 Mr.Vishal L.Gaikwad Male Son 23 Bsc.ABM Student
4 Mr.Vikas L. Gaikwad Male Son 35 Chem.Engg Employee
Assets: Land:
Area (ha.) Land
Present
Sr. Plot / Soil Revenue and
Value
No. Survey Type other taxes
Irrigated Un-irrigated (Rs.)
No. (Rs.)
1 244/2 0.56 - Black Clay 60,00,000 6.50
2 244/6 0.74 - Sandy Soil 45,00,000 4.50
3 244/8 0.65 - Black Clay 45,00,000 3.50
4 244/8 0.65 - Black Clay 45,00,000 6.50
Source of Irrigation and Area Irrigated:
Sr. Area Irrigated (ha.)

Source Number
No. 4 months 8 months Perennial
1 Wells 1 - - 2.60 a
Buildings:
Sr. Type of Year of Useful Construction
Category Depreciation
No. Construction construction Life value (Rs.)
1 Residential House RCC 2007 50 yr. 5,00,000 9000
3 Cattle Byre Wooden 2017 5 yr - -
Total 5,00,000 9,000
Livestocks:
Sr. Present
No. Category Breed No. of Value
animals
1 Draught Animals
a) Bullocks Khillari 2 70,000
b) Buffaloes Murha 1 80,000
2 Cows
a) Local cows - - -
i) In Milk - - -
ii) Dry - - -
b) Cross breed cows
i) In Milk Holstein Friesian 3 1,40,000
ii) Dry - - -
3 Buffaloes
i) In Milk
Ii) Dry Murha 1 80,000
Implements and Machinery:
Sr. Category No. Year of Purchase Junk Useful Deprecia Present
No. Purchase Value (Rs.) Value life tion (Rs.) Value
(Rs.) (Years) (Rs.)
A Implements:
1)Wooden Plough 1 2017 2000 200 5 yr 360 1280
B Equipments
1)Spray Pump 1 2015 3100 310 5 Yr 558 868
C Machinary
1) Electric motors 1 2015 20,000 2000 15 Yr 1200 9200
2)Tractor 1 2000 6,00,000 60,000 25 Yr 21600 189600
D Hand Tools
1)Weeding Hook 4 2017 300 30 5 Yr 54 192
2)Bucket 3 2017 350 35 5 Yr 63 224
3)Axe 1 2018 80 8 5 Yr 14.4 51.2
4)Spade 2 2016 620 62 5 Yr 111.6 285.2
6,26,450 23961
Total
Week No.3
Existing Cropping Pattern (2020-21)
Plot Area Yield per plot Total Gross
Season Crop Variety
No. (Ha) Main(Qtl) Bye Product Income (Rs.)
A Gram Nirmal 0.56 12 0 66,000
Kharif
B Bajara Mahyco-204 0.74 33 5000 77600
A Jowar Advanta537 0.56 62 10000 121600
Rabi
B Coriander Indori 0.74 32 0 64000
A Groundnut Vikram 0.74 30 10000 160000
Summer
B Fallow land
A Banana G-9 0.65 530 0 397500
Perennial
B Sugarcane 265 0.65 1090 0 284800
Total 4.64 25,000 11,71,500
Cropping Intensity:
Sr.No Area Particulars Area(Ha)

1 Total Land 2.80
2 Net Cultivated Area 2.60
3 Gross Cropped Area 4.64
Cropping Intensity = (Gross Cropped Area / Net Cultivated Area) * 100
= (4.64/2.60) * 100
= 178.46%
Interpretation: The Cropping Intensity is Greater than 100% which shows that land is well utilized
Implements and Machinary:
Sr.N Categorey No. Year of Purchase Useful Junk Depriciation Present

o purchase Value Life Value (RS) Value
(RS) (Years) (RS) (RS)
A Implements
A)Wooden 1 2017 2000 5 200 360 920

Plough
B Equipments
A)Sprayer 1 2015 3100 5 310 558 310
B)Bullock 1 2010 20,000 15 2000 1200 8000

Cart
C Machinary
A)Tractor 1 2000 6,00,000 25 60,000 21600 1,68,000
D Hand Tools
A)Weeding 4 2017 300 5 30 54 138

Hook
B)Bucket 3 2017 350 5 35 63 161
C)Ghamela 1 2017 80 5 8 14.4 36.8
D)Spade 2 2016 620 5 62 111.6 173.6
Total 6,26,450 23,961 1,77,739.4

Crop wise Depreciation Charges:
Sr.No Crops Plot Area(Ha) Depreciation (Rs).
1 Gram 0.56 2,891.84
2 Bajara 0.74 3,821.36
3 Jowar 0.56 2,891.84
4 Coriander 0.74 3,821.36
5 Groundnut 0.74 3,821.36
6 Banana 0.65 3,356.60
7 Sugarcane 0.65 3,356.60
Total 4.64 23,960.96
Fixed Capital:
Sr.No. Assets Value (Rs).
1 Implements 2,000
2 Equipments and Machinary 6,23,100
3 Hand Tools 1,350
Total 6,26,450
Interest on Fixed Capital
Interest on Fixed Capital @10% on Rs. 626450
= Rs. 62645
Crop Wise Interest on Fixed Capital:
Sr.No. Crops Plot Area (Ha) Interest Rate (Rs).
1 Gram 0.56 7560.60
2 Bajara 0.74 9990.79
3 Jowar 0.56 7560.60
4 Coriander 0.74 9990.79
5 Groundnut 0.74 9990.79
6 Banana 0.65 8775.70
7 Sugarcane 0.65 8775.70
Total 62,645
Crop Wise Incidental Charges:
Incidental Charges = 3,500
Crop Wise Incidental Charges:
Sr.No. Crops Plot Area (Ha) Incidental Charges (Rs)
1 Gram 0.56 422.41
2 Bajara 0.74 558.18
3 Jowar 0.56 422.41
4 Coriander 0.74 558.18
5 Groundnut 0.74 558.18
6 Banana 0.65 490.30
7 Sugarcane 0.65 490.30
Total 3500
Land Revenues:
Total Land Revenue = 324
Sr.No. Crops Plot Area (Ha) Land Revenue (Rs).
1 Gram 0.56 14
2 Bajara 0.74 18.5
3 Jowar 0.56 14
4 Coriander 0.74 18.5
5 Groundnut 0.74 18.5
6 Banana 0.65 117
7 Sugarcane 0.65 123.5
Total 324
Irrigation Structure:
Depretiation Total Year of Purchase Useful Junk Depreciation Present

on No. Purchase Value Life value (Rs) Value (Rs)
(Rs) (Years) (Rs)
Well 1 2013 6,00,000 80 60,000 6,750 5,52,750
Electric
Motor
1. 7 Hp 1 2013 20,000 20 2000 900 13,700
2. 10 Hp 1 2013 50,000 20 5000 2250 34,250
Total 6,70,000 6,00,700

Interest on Irrigation Structure @ 10% = 6,70,000
= 67000
Irrigation Hours:
Sr.No. Crops Plot Area No.of Time required Total Hours

(Ha) Irrigation for One
1 Gram 0.56 3 3 9
2 Bajara 0.74 5 8 40
3 Jowar 0.56 6 6 36
4 Coriander 0.74 12 10 120
5 Groundnut 0.74 8 6 48
Total 253
Total Electricity Bill = 8,000
Minor Repair = 600
Total Hours Utilized = 253
Crop Wise Irrigation Charges:
Sr.No. Crops Plot M.M.C Irrigaton Interest on Gross Crop wise

Area (Rs) Hours irrigation Area irrigation
(Ha) structure (Ha) Charges
(Rs).
1 Gram 0.56 33.99 9 67,000 3.34 11539.44
2 Bajara 0.74 33.99 40 67,000 3.34 16203.91
3 Jowar 0.56 33.99 36 67,000 3.34 12457.17
4 Coriander 0.74 33.99 120 67,000 3.34 18923.11
5 Groundnut 0.74 33.99 48 67,000 3.34 16475.83
Total 3.34 253 75,599
*For Perennial Crops
Irrigation Structur:
Depreciation Total Purchase Useful Junk Value Depreciation Present
on No. Value (Rs) Life (Rs) (Rs) Value (Rs)
Well 1 6,00,000 80 60,000 6,750 5,52,750
Electric
Motor
1. 7 Hp 1 20,000 20 2000 900 13,700
2. 10 Hp 1 50,000 20 5000 2250 34,250
Pipeline 100 60,000 25 6000 2160 44,880
Drip 14 35,000 10 3500 3150 12,950
Total 7,65,000 6,58,530
(*Pipeline and Drip are Added )
Interest on Irrigation Structure @10%= Rs 76500
Irrigation Hours:
Sr.No. Crops Plot Area No. of Irrigation Time Total Hours

(Ha) Required for
one
1 Banana 0.65 300 3 900
2 Sugarcane 0.65 260 3 780
Total 1680
Total Electricity Bill = Rs.17,000
Minor Repairs = Rs.1200
Total Hours Utilized = 1680
Crop Wise Irrigation Charges :
Sr.No Crops Plot M.M.C Irrigation Interest on Gross Crop Wise

. Area (Rs) Hours Irrigation Area (Ha) Irrigation
(Ha) Structure Charges
(Rs) (Rs)
1 Banana 0.65 10.83 900 76500 1.3 47,997
2 Sugarcane 0.65 10.83 780 76500 1.3 46,697.4
Crop Wise Overhead Cost:
Crop Wise Overhead Cost Of existing crops:
Sr. Crops Plot Depreciation Incidental Interest Irrigation Land

No. Area (Rs) Charges on fixed Charges Revenue
(Ha) capital (Rs) (Rs)
(Rs)
1 Gram 0.56 2,891.84 422.41 7560.60 11539.44 14
2 Bajara 0.74 3,821.36 558.18 9990.79 16203.91 18.5
3 Jowar 0.56 2,891.84 422.41 7560.60 12457.17 14
4 Coriander 0.74 3,821.36 558.18 9990.79 18923.11 18.5
5 Groundnut 0.74 3,821.36 558.18 9990.79 16475.83 18.5
6 Banana 0.65 3,356.60 490.30 8775.70 47,997 117
7 Sugarcane 0.65 3,356.60 490.30 8775.70 46,697.4 123.5
Total 4.64 23,960.96 3,499.96 62,644.97 1,70,293.86 324

Household Assets:
Sr.No. Particulars Numbers Value (Rs)
1 Two-Wheeler 1 60,000
2 Television 1 20,000
3 Music System 1 2,000
4 Refrigerator 1 25,000
5 Mixer Grinder 1 3,000
6 Others - -
1) Fan 3 4,000
2) Sewing Machine 1 7,000
Annual Gross Income (Previous Year)
Sr.No Source Amount (Rs)

.
1 Crops 11,71,500
2 Livestock 1,70,000
Total 13,41,500
Information About Borrowings including Old loans:
Sr.No. Source Amount Purpose Rate Of Repayment Outstanding

Borrowed Date Interest During the (Rs)
(Rs) Year
1 Co-operative 32,000 2020 4% 1 Year 34,000

Society:
Week N0.4
1.Red Gram
Labour Record:
Name Of Crop: Red Gram Variety: Nirmal Season: Kharif Area: 0.56 Ha
Sr. Nature of Work Male Labour Female Bullock Pair Machines

No (Days) Labour (Hrs.) (Hrs.)
. (Days)
Hired Family Hired Famil Hired Own Hired Own
y
1 Ploughing 1 3
2 Use of Rotavator 1 2
3 Formation of check
basis
4 Application of manures 4 2
5 Sowing/Transplanting 8 1
6 Fertilizer Application 3 3
7 Weeding 17 2
8 Irrigation 2 1
9 Plant Protection 2
10 Harvesting 2 1 16 1
11 Grading And Bagging 2 7
Total 17 2 53 3 5
Average Rate/Unit 250 250 150 150 560
Value 4,250 500 7,950 450 2,800
Fertilizer Record (Crop Wise):
Name of Crop: Red Gram Variety: Nirmal Season: Kharif Area: 0.56 Ha
Sr.No. Name of Fertilizer Unit Quantity Rate/Unit Value(Rs)

A Straight
1 Urea Kg 50 6 300
Total 300
B Mixed
1 - - - - -
Total - - - -
C Complex
1 10-26-26 Kg 200 23 4,600
2 - - - - -
Total 4,600
D Water Soluble
1 - - - - -
2 - - - - -
Total
E Micronutrients
1 - - - - -
Total - - - -
Other Material Record (Crop Wise):
Name Of Crop: Red Gram Varirty: Nirmal Season: Kharif Area: 0.56 Ha
Sr.No Name Of Material Unit Quantity Rate/Unit Value (Rs)

1 Seed Kg 1 350 350
2 FYM tons 4 1500 6000
Insectisides Record (Crop Wise):
Name Of Crop: Red Gram Variety: Nirmal Season: Kharif Area:0.56 Ha
Sr.No. Name Of Insectisides Unit Quantity Rate/Unit Value(Rs)

A Pesticides
1 Curacron (Syngenta) Lit. 2.5 750 1875
2
Total 1875
B Fungicides
1
Total
C Weedicides
1
Total
D Harmonal Spray
1
Total
Crop Wise Input Used By Host Farmer:
Crop: Red Gram Variety: Nirmal Season: Kharif Area: 0.56 Ha
Sr. Item Of Cost Unit Per Plot Per Hectare

No. Qty Rate Value Qty Rate Value
. (Rs) . (Rs)
1 Hired Human Labour
a)Male Days 17 250 4250 30 250 7500
b)Female Days 53 150 7950 95 150 14250
2 i)Hired Bullock Labour Days - - - - - -
ii)Owned Bullock Labour Days - - - - - -
3 i)Hired Machinary Used Hour - - - - - -
ii)Owned Machinary Used Hour 5 560 2800 9 560 5040
4 i)Seed Purchased Kg. 1 350 350 2 350 700
ii)Value of Owned Seeds Rs. - - - - - -
5 Manure Tons. 4 1500 6000 7 1500 10500
6 Fertlizers
i Straight Kg. 50 6 300 89 6 534
ii Mixed Kg - - - - - -
iii Complex Kg 200 23 4600 357 23 8211
iv Water Soluble Kg - - - - - -
v Micronutrients Kg - - - - - -
7. Insecticides
i Pesticides Lit. 2.5 750 1875 4 750 3000
ii Fungicides Lit. - - - - - -
iii Weedicides Lit. - - - - - -
iv Hormonal Spray Lit. - - - - - -
v Other Lit. - - - - - -
8. Irrigation Charges Rs. 11539.44 20,606.14
9. Incidental Charges Rs. 422.41 754.30
2. Bajara
Labour Record:
Name of the crop: Bajara Variety: Mahyco-204 Season: Kharif Area: 0.74 Ha
Sr. Nature of Work Male Labour Female Bullock Pair Machines

No (Days) Labour (Hrs.) (Hrs.)
. (Days)
Hired Family Hired Family Hired Own Hired Own
1 Ploughing
basis
4 Application of manures
6 Fertilizer Application 1 1 1
7 Weeding 1 4
8 Irrigation 1 1 1
10 Harvesting 1 15 3 3
11 Grading And Bagging 1 3
Total 6 5 24 3 6
Value 1500 1250 3600 450 6750
Fertilizer Record:
Name of the Crop: Bajara Variety: Mahyco-204 Season: Kharif Area:0.74 Ha

A Straight
1 Urea Kg 100 6 600
Total 600
B Mixed
1 - - - - -
Total - - - -
C Complex
1 10-26-26 Kg 100 23 2300
2 - - - - -
Total 2300
D Water Soluble
1 - - - - -
2 - - - - -
Total
E Micronutrients
1 - - - - -
Total - - - -
Name Of Crop: Bajara Varirty: Mahyco-204 Season: Kharif Area: 0.74 Ha

1 Seed Kg 9 103.33 929.97
2 FYM tons - - -
Name Of Crop: Bajara Variety: Mahyco-204 Season: Kharif Area:0.74 Ha

A Pesticides
1 Tafgor (Rogor) Lit. 2 750 1500
2
Total 1500
B Fungicides
1
Total
C Weedicides
1
Total
D Harmonal Spray
1
Total
Crop: Bajara Variety: Mahyco-204 Season: Kharif Area: 0.74 Ha

. (Rs) . (Rs)
a)Male Days 6 250 1500 8 250 2000
b)Female Days 24 150 3600 32 150 4800
4 i)Seed Purchased Kg. 9 103.33 929.97 12 103.33 1239.96
5 Manure Tons. - - - - - -
6 Fertlizers
i Straight Kg. 100 6 600 135 6 810
ii Mixed Kg - - - - - -
iii Complex Kg 100 23 2300 135 23 3105
7. Insecticides
i Pesticides Lit. 2 750 1500 3 750 2250
v Other Lit. - - - - - -
8. Irrigation Charges Rs. 16203.91 21,897.17
3. Jowar
Labour Record:
Name of the crop: Jowar Variety: Advanta537 Season: Rabi Area: 0.56 Ha
Sr. Nature of Work Male Labour Female Bullock Pair Machines (Hrs.)
No (Days) Labour (Hrs.)
. (Days)
1 Ploughing 1 2
basis
6 Fertilizer Application 4
7 Weeding 2 2
8 Irrigation 4
9 Plant Protection 2 1
10 Harvesting 11 2
11 Grading And Bagging 5
Total 32 1 4 2 6
Average Rate/Unit 250 250 150 150 1033.33
Value 8000 250 600 300 6200
Fertilizer Record:
Name of the Crop: Jowar Variety: Advanta-537 Season: Rabi Area:0.56 Ha

A Straight
1 Urea Kg 100 6 600
Total 600
B Mixed
1 - - - - -
Total - - - -
C Complex
1 20:20:00 Kg 100 32 3200
2 - - - - -
Total 3200
D Water Soluble
1 - - - - -
2 - - - - -
Total
E Micronutrients
1 - - - - -
Total - - - -
Name Of Crop: Jowar Varirty: Advanta-537 Season: Rabi Area: 0.56 Ha

1 Seed Kg 7.5 106.66 800
2 FYM tons - - -
Name Of Crop: Jowar Variety: Advanta-537 Season: Rabi Area:0.56 Ha

A Pesticides
1 Cyper Methrin Lit. 1 300 300
2
Total 300
B Fungicides
1
Total
C Weedicides
1
Total
D Harmonal Spray
1
Total
Crop: Jowar Variety: Advanta-537 Season: Rabi Area: 0.56 Ha

. (Rs) . (Rs)
a)Male Days 32 250 8000 57 250 14250
b)Female Days 4 150 600 7 150 1050
ii)Owned Machinary Used Hour 6 1033.33 6200 11 1033.33 11366.63
4 i)Seed Purchased Kg. 7.5 106.66 800 13 106.66 1387
5 Manure Tons. - - - - - -
6 Fertlizers
i Straight Kg. 100 6 600 179 6 1074
ii Mixed Kg - - - - - -
iii Complex Kg 100 32 3200 178 32 5696
7. Insecticides
i Pesticides Lit. 1 300 300 2 300 600
v Other Lit. - - - - - -
8. Irrigation Charges Rs. 12,457. 22,244.96
17
4. Coriander:
Labour Record:
Name of the crop: Coriander Variety: Indori Season: Rabi Area: 0.74 Ha
Sr. Nature of Work Male Labour Female Bullock Pair Machines (Hrs.)
No (Days) Labour (Hrs.)
. (Days)
1 Ploughing
basis
7 Weeding 1 28 1
8 Irrigation 2
9 Plant Protection 2 1
10 Harvesting 1 27 1
11 Grading And Bagging
Total 9 4 55 2 3
Average Rate/Unit 250 250 150 150 733.33
Value 2250 1000 8250 300 2200
Fertilizer Record:
Name of the Crop: Coriander Variety: Indori Season: Rabi Area:0.74 Ha

A Straight
1 Urea Kg 50 6 300
Total 300
B Mixed
1 - - - - -
Total - - - -
C Complex
1 - - - - -
2 - - - - -
Total
D Water Soluble
1 - - - - -
2 - - - - -
Total
E Micronutrients
1 - - - - -
Total - - - -
Name Of Crop: Coriander Varirty: Indori Season: Rabi Area: 0.74 Ha

1 Seed Kg 60 100 6000
2 FYM tons - - -
Name Of Crop: Coriander Variety: Indori Season: Rabi Area:0.74 Ha

A Pesticides
1 Shimbus Lit. 1 500 500
2
Total 500
B Fungicides
1
Total
C Weedicides
1
Total
D Harmonal Spray
1
Total
Crop: Coriander Variety: Indori Season: Rabi Area: 0.74 Ha

No. Qty Rate Value Qty. Rate Value
. (Rs) (Rs)
a)Male Days 9 250 2250 12 250 3000
b)Female Days 55 150 8250 74 150 11100
ii)Owned Machinary Used Hour 3 733.33 2200 4 733.33 2933.32
5 Manure Tons. - - - - - -
6 Fertlizers
i Straight Kg. 50 6 300 68 6 408
ii Mixed Kg - - - - - -
iii Complex Kg - - - - - -
7. Insecticides
i Pesticides Lit. 1 500 500 1.35 500 675
v Other Lit. - - - - - -
11
5. Groundnut:
Labour Record:
Name of the crop: Groundnut Variety: Vikram Season: Summer Area: 0.74 Ha
Sr. Nature of Work Male Labour Female Labour Bullock Pair Machines (Hrs.)
No (Days) (Days) (Hrs.)
.
1 Ploughing 1 3
basis
7 Weeding 20 2
8 Irrigation 1 2 2
10 Harvesting 30 1
Total 5 3 73 6 6
Value 1250 750 10,950 900 6600
Fertilizer Record:
Name of the Crop: Groundnut Variety: Vikram Season: Summer Area:0.74 Ha

A Straight
1 Ammonium sulphate Kg 50 24 1200
Total 1200
B Mixed
1 - - - - -
Total - - - -
C Complex
1 10:26:26 Kg 100 50 5000
2
Total 5000
D Water Soluble
1 - - - - -
2 - - - - -
Total
E Micronutrients
1 - - - - -
Total - - - -
Name Of Crop: Groundnut Varirty: Vikram Season: Summer Area: 0.74 Ha

1 Seed Kg 60 90 5400
2 FYM tons - - -
Crop: Groundnut Variety: Vikram Season: Summer Area: 0.74 Ha

No. Qty Rate Value Qty. Rate Value
. (Rs) (Rs)
a)Male Days 5 250 1200 7 250 1750
b)Female Days 73 150 10,950 99 150 14850
5 Manure Tons. - - - - - -
6 Fertlizers
i Straight Kg. 50 24 1200 68 24 1632
ii Mixed Kg - - - - - -
iii Complex Kg 100 50 5000 135 50 6750
7. Insecticides
i Pesticides Lit. - - - - - -
v Other Lit. - - - - - -
83
6. Banana:
Labour Record:
Name of the crop: Banana Variety: G-9 Season: Perennial Area: 0.65 Ha
.
1 Ploughing and 1 1.3
Harrowing
basis
4 Application of manures 3 1
5 Sowing/Transplanting 5 1 15 1
7 Weeding 12 1
8 Irrigation 2
9 Plant Protection 2 3 2 1
10 Harvesting
Total 15 4 29 3 3.3
Value 3750 1000 4350 450 2970
Fertilizer Record:
Name of the Crop: Banana Variety: G-9 Season: Perrenial Area:0.65 Ha

A Straight
1 SSP Kg 900 6.6 5940
Total 5940
B Mixed
1 - - - - -
Total - - - -
C Complex
1 10:26:26 Kg 200 30 6000
2
Total 6000
D Water Soluble
1 Urea Kg 400 6 2400
2 DAP Kg 300 25 7500
Total 9900
E Micronutrients
1 Chelated Kg 1.5 1000 1500
Total - - - 1500
Name Of Crop: Banana Varirty: G-9 Season: Perennial Area: 0.65 Ha

1 Plant Sets 2800 5 14,000
2 FYM tons - - -
Name Of Crop: Banana Variety: G-9 Season: Perennial Area:0.65 Ha

A Pesticides
1 Proclaim Lit. 2 500 1000
Total 1000
B Fungicides
1 Bavistin Kg 0.5 600 300
2 Redomil Lit. 3 600 1800
Total 2100
C Weedicides
1
Total
D Harmonal Spray
1
Total
Crop: Banana Variety: G-9 Season: Perrenial Area: 0.65 Ha

No. Qty. Rate Value Qty. Rate Value
(Rs) (Rs)
a)Male Days 15 250 3750 23 250 5750
b)Female Days 29 150 4350 44 150 6600
ii)Owned Machinary Used Hour 3.3 900 2970 5 900 4500
4 i)Plant Purchased sets. 2800 5 14,000 4307 5 21,535
5 Manure Tons. - - - - - -
6 Fertlizers
i Straight Kg. 900 6.6 5940 1384 6.6 9134.4
ii Mixed Kg - - - - - -
iii Complex Kg 200 30 6000 307 30 9210
iv Water Soluble Kg - - - -
i)Urea Kg 400 6 2400 615 6 3690
ii)Dap Kg 300 25 7500 461 25 11,525
v Micronutrients Kg 1.5 1000 1500 2 1000 2000
7. Insecticides
i Pesticides Lit.
i)Proclaim Lit. 2 500 1000 3 500 1500
ii Fungicides
i)Bavistin Lit. 0.5 600 300 0.7 600 420
ii)Redomil Lit. 3 600 1800 4 600 2400
v Other Lit. - - - - - -
8. Irrigation Charges Rs. 47,997 73,841
7.Sugarcane
Labour Record:
Name of the crop: Sugarcane Variety: 265 Season: Perennial Area: 0.65 Ha
.
1 Ploughing and 1 2
Harrowing
basis
4 Application of manures 1
5 Sowing/Transplanting 3 2 6 1 2
6 Fertilizer Application 4 2
7 Weeding 14 2 3
8 Irrigation 1 2
9 Plant Protection 2 1 1
10 Harvesting
Total 12 8 20 4 8
Value 3000 2000 3000 600 6400
Fertilizer Record:
Name of the Crop: Sugarcane Variety: 265 Season: Perennial Area:0.65 Ha

A Straight
1 Urea Kg 300 6 1800
2 Potash Kg 200 16 3200
Total 5000
B Mixed
1 - - - - -
Total - - - -
C Complex
1 18:46:00 Kg 200 25 5000
2 10:26:26 Kg 200 25 5000
Total 10,000
D Water Soluble
1 - - - - -
2 - - - - -
Total
E Micronutrients
1 Zinc Kg 10 40 400
2 Ferrous Kg 10 30 300
Total - - - 700
Name Of Crop: Sugarcane Varirty: 265 Season: Perennial Area: 0.65 Ha

1 Sugarcane Bundles 130 90 11,700
(Muli)
2 FYM tons - - -
Name Of Crop: Sugarcane Variety: 265 Season: Perrenial Area:0.65 Ha

A Pesticides
1 - - - - -
Total - - - -
B Fungicides - - - -
1 Bavistin Kg. 2 300 600
Total - - - 600
C Weedicides - - - -
1 Sencor Kg 1.2 1250 1500
2 24D Lit 3 330 990
3 Altrazine Kg 2 300 600
Total - - - 3090
D Harmonal Spray - - - -
1 - - - -
Total - - - -
Crop: Sugarcane Variety: 265 Season: Perrenial Area: 0.65 Ha

No. Qty. Rate Value Qty. Rate Value
(Rs) (Rs)
a)Male Days 12 250 3000 18 250 4500
b)Female Days 20 150 3000 30 150 4500
4 i)Seeds Purchased Bundles 130 90 11,700 200 90 18,000
5 Manure Tons. - - - - - -
6 Fertlizers
i Straight
i)Urea Kg. 300 6 1800 461 6 2766
ii)Potash Kg 200 16 3200 307 16 4912
ii Mixed Kg - - - - - -
iii Complex
i)18:46:46 Kg 200 25 5000 307 25 7675
ii)10:26:26 Kg 200 25 5000 307 25 7675
v Micronutrients
i)Zinc Kg 10 40 400 15 40 600
ii)Ferrous Kg 10 30 300 15 30 450
7. Insecticides
i Pesticides Lit. - - - - - -
ii Fungicides Lit.
i)Bavistin Kg 2 300 600 3 300 900
i)Sencor Kg 1.2 1250 1500 1.8 1250 2250
ii)2-4-D Lit. 3 330 990 4 330 1320
iii)Altrazine Kg 2 300 600 3 300 900
v Other Lit. - - - - - -
4
Week No.5
PER HECTARE COST OF CULTIVATION
1) Crop: Red Gram Variety: Nirmal Season: Kharif Area: 0.56 Ha
Sr. Rate/ Value Value % Share

No. Item of Cost Unit Quantity Unit (Rs./Plot) (Rs./Ha.) in Cost C3
1. Hired Human Labour
a) Male Days 17 250 4250 7589.28 5.93
b)Female Days 53 150 7950 14,196.42 11.10
2. I) Hired Bullock labour Days - - - - -
ii) Owned Bullock labour Days - - - - -
3. i) Hired Machinery Used Hour - - - - -
ii) Owned Machinery Used Hour 5 560 2800 5000 3.91
4. Value of Seed (Purchased & Owned) Kg. 1 350 350 625 0.48
5. Manure (Both owned and hired) Tons/CL 4 1500 6000 10,714.28 8.38
6. Fertilizers
i Straight Kg. 50 6 300 535.71 0.41
ii Mixed Kg. - - - - -
iii Complex Kg. 200 23 4600 8214.28 6.42
iv Water-soluble Kg. - - - - -
v Micronutrient Kg. - - - - -
7. Insecticides
i Pesticides Lit. 2.5 750 1875 3348.21 2.61
ii Fungicide Lit. - - - - -
8. Irrigation Charges Rs. 0 0 11,539.44 20,606.14 16.12
9. Incidental Charges Rs. 0 0 422.41 754.30 0.59
10. Land Revenue & Other cesses Rs. 0 0 14 25 0.01
Depreciation on Implements, 0 0 2,891.84 5164 4.04
11. Machinery & Building Rs.
12. Miscellaneous expenses Rs. - - - - -
13. Total Working Capital (Total of Rs. 0 0 42,992.69 76,772.62 60.06
1to12)
Interest on Working Capital @ 0 0 2579.56 4606.35 3.60
14. prevailing bank rate for full Crop Rs.
Period
15. Cost A1 (13+14) Rs. 0 0 45,572.25 81,378.97 63.66
16. Rent Paid for Leased in Land 0 0 0 0.00 0.00
17. Cost A 2 (15+16) Rs. 0 0 45,572.25 81,378.97 63.66
Interest on Fixed Capital 0 0 7560.60 13501.07 10.56
18. Rs.
Excluding land(10% on Fixed
Investment)
Amortization Value in Case of - - - - -
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 53,132.85 94,880.04 74.23
Rental Value of land (1/6th of 0 0 10,986 19,617.85 15.34
21. Rs.
gross Return – Land Revenue)
22. Cost B2 (16+20+21) Rs. 0 0 64,118.85 114,497.89 89.58
23. Imputed Value of Family Labour Rs.
1)Male Rs 2 250 500 - -
2)Female Rs 3 150 450 - -
Total Rs - - 950 1696.42 1.32
24. Cost C1 (20+23) Rs. 0 0 54,082.85 96,576.46 75.56
25. Cost C2 (22+23) Rs. 0 0 65,068.85 116,194.31 90.90
26. Managerial Allowance (10% of cost - - 6,506.88 11,619.43 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 71,575.73 127,813.74 100
YIELD:
Crop: Red Gram Variety: Nirmal Season: Kharif Area: 0.56 Ha
Sr. Value Value

Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Q 12 5500 66,000 117857.14
2. By Product - - - - -
Gross Income 66,000 117857.14
2) Crop:Bajara Variety: Mahyco-204 Season: Kharif Area: 0.74 Ha

a) Male Days 6 250 1500 2027.03 2.45
b)Female Days 24 150 3600 4864.86 5.88
ii) Owned Machinery Used Hour 6 1125 6750 9121.62 11.02
4. Value of Seed (Purchased & Owned) Kg. 9 103.33 929.27 1255.77 1.51
5. Manure (Both owned and hired) Tons/CL - - - - -
6. Fertilizers
i Straight Kg. 100 6 600 810.81 0.98
iii Complex Kg. 100 23 2300 3108.10 3.75
7. Insecticides
i Pesticides Lit. 2 750 1500 2027.02 2.45
iii Weedicide Lit. - - - - -
8. Irrigation Charges Rs. 0 0 16203.91 21,897.17 26.46
10. Land Revenue & Other cesses Rs. 0 0 18.5 25 0.03
1to12)
Interest on Working Capital @ 0 0 2,266.87 3,063.34 3.70
Period
15. Cost A1 (13+14) Rs. 0 0 40,048.09 54,119.01 65.41
16. Rent Paid for Leased in Land 0 0 0 0.00 0.00
17. Cost A 2 (15+16) Rs. 0 0 40,048.09 54,119.01 65.41
Interest on Fixed Capital 990.79 1138.90 1.37
18. Rs.
Investment)
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 41,038.88 55,457.91 67.03
Rental Value of land (1/6th of 0 0 12,914.83 17,452.47 21.09
21. Rs.
22. Cost B2 (16+20+21) Rs. 0 0 53,953.71 72,910.38 88.13
a)Male Rs. 5 250 1250
b)Feamle Rs. 3 150 450
Total Rs. - - 1700 2297 2.77
24. Cost C1 (20+23) Rs. - - 42,738.88 57,754.91 69.81
25. Cost C2 (22+23) Rs. 0 0 55,653.71 75,207.38 90.90
26. Managerial Allowance (10% of cost 0 0 5565.37 7520.73 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 61,219.08 82,728.11 100
YIELD:
Crop: Bajara Variety: Mahyco-204 Season: Kharif Area: 0.74 Ha

Sr. Value Value
1. Main Product Q 33 2200 72600 98,108.10
2. By Product Bundle 1000 5 5000 6756.75
Gross Income 77600 104864.85
3)Crop: Jowar Variety: Advanta-537 Season: Rabi Area: 0.56 Ha

a) Male Days 32 250 8000 14,285.71 11.02
b)Female Days 4 150 600 1,071.42 0.82
ii) Owned Machinery Used Hour 6 1033.3 6200 11,071.42 8.54
4. Value of Seed (Purchased & Owned) Kg. 7.5 106.6 800 1,428.57 1.10
6. Fertilizers
i Straight Kg. 100 6 600 1,071.42 0.82
iii Complex Kg. 100 32 3200 5,714.28 4.40
7. Insecticides
i Pesticides Lit. 1 300 300 535.71 0.41
8. Irrigation Charges Rs. 0 0 12457.17 22,244.94 17.16
Depreciation on Implements, 0 0 2,891.84 5,164 3.98
1to12)
Interest on Working Capital @ 0 0 2129.12 3802 2.93
Period
15. Cost A1 (13+14) Rs. 0 0 37,614.54 67,168.77 51.82
16. Rent Paid for Leased in Land - - - - -
17. Cost A 2 (15+16) Rs. 0 0 37,614.54 67,168.77 51.82
Interest on Fixed Capital 0 0 7560.60 13,501.07 10.41
18. Rs.
Investment)
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 45,175.14 80,669.84 62.24
21. Rs.
22. Cost B2 (16+20+21) Rs. 0 0 65,427.8 1,16,835.3 90.15
a)Male 1 250 250 - -
b)Female 2 150 300 - -
Total 0 0 550 982.14 0.75
24. Cost C1 (20+23) Rs. 0 0 45,725.14 81,651.98 63.00
25. Cost C2 (22+23) Rs. 0 0 65,977.8 117817.44 90.90
26. Managerial Allowance (10% of cost 0 0 6,597.78 11781.74 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 72,575.58 1,29,599.18 100
YIELD:
Crop: Jowar Variety: Advanta-537 Season: Rabi Area: 0.56 Ha

Sr. Value Value
1. Main Product Q 62 1800 1,11,600 1,99,285.71
2. By Product Bundle 2000 5 10,000 17,857.14
Gross Income 1,21,600 2,17,142.85
4) Crop: Coriander Variety: Indori Season: Rabi Area: 0.74 Ha

a) Male Days 9 250 2250 3040.54 3.03
b)Female Days 55 150 8250 11,148.64 11.13
ii) Owned Machinery Used Hour 3 733.33 2200 2972.97 2.97
4. Value of Seed (Purchased & Owned) Kg. 60 100 6000 8108.10 8.10
6. Fertilizers
i Straight Kg. 50 6 300 405.40 0.40
iii Complex Kg. - - - - -
7. Insecticides
i Pesticides Lit. 1 500 500 675.67 0.67
1to12)
Period
15. Cost A1 (13+14) Rs. 0 0 45,390.41 61,338.36 61.28
17. Cost A 2 (15+16) Rs. 0 0 45,390.41 61,338.36 61.28
Interest on Fixed Capital 0 0 9990.79 13501.06 13.48
18. Rs.
Investment)
319. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 55,381.2 74,839.42 74.77
21. Rs.
22. Cost B2 (16+20+21) Rs. 0 0 66,029.36 89,228.82 89.15
a) Male 4 250 1000 - -
b) Feamle 2 150 300 - -
Total - - 1300 1,756.75 1.75
24. Cost C1 (20+23) Rs. 0 0 56,681.2 76,596.17 76.53
25. Cost C2 (22+23) Rs. 0 0 67,329.36 90,985.57 90.90
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 74,062.29 1,00,084.12 100
YIELD:
Crop: Coriander Variety: Indori Season: Rabi Area: 0.74 Ha

Sr. Value Value
1. Main Product Q 32 2000 64000 86,486.48
2. By Product - - - - -
Gross Income 64000 86,486.48
5) Crop: Groundnut Variety: Vikram Season: Summer Area: 0.74 Ha

a) Male Days 5 250 1200 1,621.62 1.17
b)Female Days 73 150 10,950 14,797.29 10.75
ii) Owned Machinery Used Hour 6 1100 6600 8,918.91 6.48
4. Value of Seed (Purchased & Owned) Kg. 60 90 5400 7,297.29 5.30
6. Fertilizers
i Straight Kg. 50 24 1200 1,621.62 1.17
iii Complex Kg. 100 50 5000 6,756.75 4.90
7. Insecticides
i Pesticides Lit. - - - - -
1to12)
Period
15. Cost A1 (13+14) Rs. 0 0 54,297.3 73,374.72 53.31
17. Cost A 2 (15+16) Rs. 0 0 54,297.3 73,374.72 53.31
18. Rs.
Investment)
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 64,288.09 86,875.78 63.12
21. Rs.
22. Cost B2 (16+20+21) Rs. 0 0 90,936.25 1,22,886.8 89.28
a)Male 3 250 750 - -
b)Feamle 6 150 900 - -
Total 1650 2229.72 1.62
24. Cost C1 (20+23) Rs. 0 0 65,938.09 89,105.5 64.74
25. Cost C2 (22+23) Rs. 0 0 92,586.25 1,25,116.52 90.90
26. Managerial Allowance (10% of cost 0 0 9258.62 12,511.65 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 1,01,844.87 1,37,628.17 100
YIELD:
Crop: Groundnut Variety: Vikram Season: Summer Area: 0.74 Ha

Sr. Value Value
1. Main Product Q 30 5000 1,50,000 2,02,702.70
2. By Product Q 4 2500 10,000 13,513.51
Gross Income 1,60,000 2,16,216.21
6)Crop: Banana Variety: G-9 Season: Perrenial Area: 0.65 Ha

a) Male Days 15 250 3750 5769.23 1.61
b)Female Days 29 150 4350 6692.30 1.87
ii) Owned Machinery Used Hour 3.3 900 2970 4569.23 1.27
4. Value of Seed (Purchased & Owned) Sets 2800 5 14,000 21,538.46 6.03
6. Fertilizers
i Straight Kg. 900 6.6 5940 9138.46 2.55
iii Complex Kg. 200 30 6000 9230.76 2.58
iv Water-soluble Kg.
i)Urea Kg. 400 6 2400 3692.30 1.03
ii)DAP Kg. 300 25 7500 11,538.46 3.23
v Micronutrient Kg. 1.5 1000 1500 2307.69 0.64
7. Insecticides
i Pesticides Lit. 2 500 1000 1538.46 0.43
ii Fungicide
i)Bavistin Lit. 0.5 600 300 461.53 0.12
ii)Redomil Lit. 3 600 1800 2769.23 0.77
8. Irrigation Charges Rs. 0 0 47,997 73,841.53 20.67
12. Miscellaneous expenses Rs. 0 0 16800 25,846.15 7.23
13. Total Working Capital (Total of Rs. 0 0 1,20,270.9 1,85,032.09 51.80
1to12)
Period
15. Cost A1 (13+14) Rs. 0 0 1,34,703.4 2,07,235.94 58.01
17. Cost A 2 (15+16) Rs. 0 0 1,34,703.4 2,07,235.94 58.01
18. Rs.
Excluding land(10% on Fixed )
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 1,43,479.1 2,20,737.01 61.79
Rental Value of land (1/6th of 0 0 66,133 1,01,743.07 28.48
21. Rs.
22. Cost B2 (16+20+21) Rs. 0 0 2,09,612.1 3,22,480.08 90.28
a)Male 4 250 1000 - -
b)Female 3 150 450 - -
Total 1450 2230.76 0.62
24. Cost C1 (20+23) Rs. 0 0 1,44,929.1 2,22,967.77 62.42
25. Cost C2 (22+23) Rs. 0 0 2,11,062.1 3,24,710.84 90.90
C2)
YIELD:
Crop: Banana Variety: G-9 Season: Perennial Area: 0.65 Ha

Sr. Value Value
1. Main Product Q 530 750 3,97,500 6,11,538.46
2. By Product - - - - -
Gross Income 3,97,500 6,11,538.46
7)Crop: Sugarcane Variety: 265 Season: Perennial Area: 0.65 Ha

a) Male Days 12 250 3000 4615.38 1.66
b)Female Days 20 150 3000 4615.38 1.66
ii) Owned Machinery Used Hour 8 800 6400 9846.15 3.54
4. Value of Seed (Purchased & Owned) Bundles. 130 90 11,700 18,000 6.47
6. Fertilizers
i Straight
i)Urea Kg. 300 6 1800 2769.23 0.99
ii)Potash Kg. 200 16 3200 4923.07 1.77
iii Complex
i)18:46:46 Kg. 200 25 5000 7692.30 2.76
ii)10:26:26 Kg. 200 25 5000 7692.30 2.76
v Micronutrient
i)Zinc Kg. 10 40 400 615.38 0.22
ii)Ferrous Kg. 10 30 300 461.53 0.16
7. Insecticides
i Pesticides Lit. - - - - -
ii Fungicide Lit. 2 300 600 923.07 0.33
iii Weedicide
i)Sencor Kg. 1.2 1250 1500 2307.69 0.83
ii)2-4-D Lit. 3 330 990 1523.07 0.54
iii)Altrazine Kg. 2 300 600 923.07 0.33
Depreciation on Implements, 0 0 3356.60 5164 1.85
13. Total Working Capital (Total of Rs. 0 0 94,157.8 1,44,858.07 52.13
1to12)
Period
15. Cost A1 (13+14) Rs. 0 0 1,05,456.73 1,62,241.03 58.39
17. Cost A 2 (15+16) Rs. 0 0 1,05,456.73 1,62,241.03 58.39
18. Rs.
Investment)
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 1,14,232.43 1,75,742.1 63.25
21. Rs.
22. Cost B2 (16+20+21) Rs. 0 0 1,61,575.59 2,48,577.73 89.46
a)Male 8 250 2000 - -
b)Feamle 4 150 600 - -
Total - - 2600 4000 1.43
24. Cost C1 (20+23) Rs. 0 0 1,16,832.43 1,79,742.1 64.69
25. Cost C2 (22+23) Rs. 0 0 1,64,175.59 2,52,577.73 90.90
C2)
YIELD:
Crop: Sugarcane Variety: 265 Season: Perrenial Area: 0.65 Ha

Sr. Value Value
1. Main Product Ton 109 2612 2,84,800 4,38,153.84
2. By Product - - - - -
Gross Income 2,84,800 4,38,153.84
Week No.6
PER HECTARE ESTIMATED INCOME MEASURES
1) Crop: Red Gram Variety: Nirmal Season: Kharif Area: 1.00Ha
Sr. Income Measures Formula Value/Per Ha. Total (Rs)

No (Rs)
1 Farm Business income Gross income - Cost A1 117857.14 - 36,478.17
(F.B.I) 81378.97
2 Owned Farm business Gross income – Cost A2 117857.14- 36,478.17
income 81378.97
3 Family Labours Income Gross income – Cost B2 117857.14- 3,359.25
114497.89
4 Net Income(N.I) Gross income – Cost 117857.14 - -9,956.6
C3 127813.74
5 Farm Investment income FBI – Imputed value of 36478.17- 34,781.75
family labour 1696.42
6 Intensive income(I.I) Net income+Rental (-9956.6 23,162.32
value of land+Interest +19617.85)+1350
on fixed capital. 1.07
7 Benefit Cost Gross Income/Cost C3 117857.14/12781 0.92
Ratio(B.C.R) 3.74
8 Per quintal cost of (Cost C3-Value of by (127813.74-00)/ 6,086.36
cultivation product)/Yield(in qtl) 21
9 Per Hectare cost of (Cost C3-Value of by (127813.74-00)/1 1,27,813.74
cultivation product)/Plot Area
2) Crop: Bajara Variety: Mahayco-204 Season: Kharif Area: 1.00Ha

No (Rs)
1 Farm Business income Gross income - Cost A1 104864.85- 50,745.84
(F.B.I) 54119.01
2 Owned Farm business Gross income – Cost A2 104864.85- 50,745.84
income 54119.01
3 Family Labours Income Gross income – Cost B2 104864.85- 31,954.47
72910.38
4 Net Income(N.I) Gross income – Cost 104864.85 – 22,136.74
C3 82728.11
5 Farm Investment income FBI – Imputed value of 50,745.84-2297 48,448.84
family labour
6 Intensive income(I.I) Net income+Rental (22,136.74+17,45 40,728.11
value of land+Interest 2.47)+1138.90
on fixed capital.
7 Benefit Cost Gross Income/Cost C3 104864.85/82728 1.26
Ratio(B.C.R) .11
8 Per quintal cost of (Cost C3-Value of by (82728.11- 1,726.62
cultivation product)/Yield(in qtl) 6756.75)/44
9 Per Hectare cost of (Cost C3-Value of by (82728.11- 75,971.36
cultivation product)/Plot Area 6756.75)/1
3) Crop: Jowar Variety: Advanta-537 Season: Rabi Area: 1.00Ha

No (Rs)
1 Farm Business income Gross income - Cost A1 2,17,142.85- 1,49,974.08
(F.B.I) 67,168.77
2 Owned Farm business Gross income – Cost A2 2,17,142.85- 1,49,974.08
income 67,168.77
3 Family Labours Income Gross income – Cost B2 2,17,142.85- 1,00,307.55
1,16,835.3
4 Net Income(N.I) Gross income – Cost 2,17,142.85 - 87,543.67
C3 1,29,599.18
5 Farm Investment income FBI – Imputed value of 1,49,974.08 – 1,48,991.94
6 Intensive income(I.I) Net income+Rental 87,543.67+36,16 1,37,210.2
value of land+Interest 5.46+13,501.07
on fixed capital.
7 Benefit Cost Gross Income/Cost C3 2,17,142.85/1,29, 1.67
Ratio(B.C.R) 599.18
8 Per quintal cost of (Cost C3-Value of by (1,29,599.18- 1,015.83
cultivation product)/Yield(in qtl) 17,857.14)/110
9 Per Hectare cost of (Cost C3-Value of by (1,29,599.18- 1,11,742.04
cultivation product)/Plot Area 17,857.14)/1
4) Crop: Coriander Variety: Indori Season: Rabi Area: 1.00Ha

No (Rs)
1 Farm Business income Gross income - Cost A1 86,486.48- 25,148.12
(F.B.I) 61,338.36
2 Owned Farm business Gross income – Cost A2 86,486.48- 25,148.12
income 61,338.36
3 Family Labours Income Gross income – Cost B2 86,486.48- -2,742.34
89,228.82
4 Net Income(N.I) Gross income – Cost 86,486.48- -13,597.64
C3 1,00,084.12
5 Farm Investment income FBI – Imputed value of 25,148.12- 23,391.37
family labour 1,756.75
6 Intensive income(I.I) Net income+Rental -13,597.64 + 14,292.82
value of land+Interest 14,389.40+13501
on fixed capital. .06
7 Benefit Cost Gross Income/Cost C3 86,486.48/1,00,0 0.86
Ratio(B.C.R) 84.12
cultivation product)/Yield(in qtl) 00)/43
9 Per Hectare cost of (Cost C3-Value of by 1,00,084.12/1 1,00,084.12
5) Crop: Groundnut Variety: Vikram Season: Summer Area: 1.00Ha

No (Rs)
(F.B.I) 73,374.72
income 73,374.72
3 Family Labours Income Gross income – Cost B2 2,16,216.21- 93,329.41
1,22,886.8
4 Net Income(N.I) Gross income – Cost 2,16,216.21- 78,588.04
C3 1,37,628.17
5 Farm Investment income FBI – Imputed value of 1,42,841.49- 1,40,611.77
6 Intensive income(I.I) Net income+Rental 78,588.04+36,01 1,28,100.12
value of land+Interest 1.02+13,501.06
on fixed capital.
Ratio(B.C.R) 628.17
cultivation product)/Yield(in qtl) 13,513.51)/46
9 Per Hectare cost of (Cost C3-Value of by (1,37,628.17- 1,24,114.66
cultivation product)/Plot Area 13,513.51)/1
6) Crop: Banana Variety: G-9 Season: Perrenial Area: 1.00Ha

No (Rs)
(F.B.I) 2,07,235.94
income 2,07,235.94
3,22,480.08
4 Net Income(N.I) Gross income – Cost 6,11,538.46- 2,54,356.54
C3 3,57,181.92
5 Farm Investment income FBI – Imputed value of 4,04,302.52- 4,02,071.76
6 Intensive income(I.I) Net income+Rental 2,54,356.54+1,01 3,69,600.68
value of land+Interest ,743.07+13,501.0
on fixed capital. 7
Ratio(B.C.R) 181.92
8 Per quintal cost of (Cost C3-Value of by (3,57,181.92- 438.26
cultivation product)/Yield(in qtl) 00)/815
7) Crop: Sugarcane Variety: 265 Season: Perrenial Area: 1.00Ha

No (Rs)
(F.B.I) 1,62,241.03
income 1,62,241.03
2,48,577.73
4 Net Income(N.I) Gross income – Cost 4,38,153.84- 1,60,318.34
C3 2,77,835.5
5 Farm Investment income FBI – Imputed value of 2,75,912.81-4000 2,71,912.81
family labour
6 Intensive income(I.I) Net income+Rental 1,60,318.34+72,8 2,46,655.04
value of land+Interest 35.63+13501.07
on fixed capital.
Ratio(B.C.R) 835.5
8 Per quintal cost of (Cost C3-Value of by (2,77,835.5-00)/ 254.89
cultivation product)/Yield(in qtl) 1090
Optimum Farm Plan:
*Existing Cropping Pattern:
Are Yield per plot Total Gross

Plot
Season Crop Variety a Main(Qtl Bye Income
No.
(Ha) ) Product (Rs.)
A Gram Nirmal 0.56 12 0 66,000
Kharif Mahyco-
B Bajara 0.74 33 5000 77600
204
Advanta53
A Jowar 0.56 62 10000 121600
Rabi 7
B
Coriander Indori 0.74 32 0 64000
A
Groundnut Vikram 0.74 30 10000 160000
Summer
B
Fallow land
A
Banana G-9 0.65 530 0 397500
Perennial
B
Sugarcane 265 0.65 1090 0 284800
Total 4.64 25,000 11,71,500
*Optimum Farm Plan:
Are Yield per plot Total Gross

Plot
Season Crop Variety a Main(Qtl Bye Income
No.
(Ha) ) Product (Rs.)
A Maize Sugar-75 0.56 45 0 1,10,000
Kharif Mahyco-
B Bajara 0.74 33 5000 77600
204
Advanta53
A Jowar 0.56 62 10000 121600
7
Rabi
Green
B Cabbage 0.74 35 0 85,000
Challenger
A Groundnut Vikram 0.74 30 10000 1,60,000
Summer
B Fallow land
A Banana G-9 0.65 530 0 397500

Perennial
B Sugarcane 265 0.65 1090 0 284800
Total 4.64 25,000 12,36,500
Comparision Of Cropping Intensity:
Existing Cropping Pattern Optimum Farm Plan

Total Area 2.80 Total Area 2.80
Net Cultivated 2.60 Net Cultivated 2.60
Gross Cropped Area 4.64 Gross Cropped Area 4.64
Cropping Intensity 178.46% Cropping Intensity 178.46%
Week No.7
Disposal of Farm Commodity:
Sr. Commodities Variety Yeild(Qtl) Market Mode of

No. Transportation
1 Red Gram Nirmal 12 APMC,Manchar Roadway
2 Bajara Mahyco-204 33 APMC,Manchar Roadway
3 Jowar Advanta537 62 APMC,Manchar Roadway
4 Coriander Indori 32 APMC,Manchar Roadway
5 Groundnut Vikram 30 APMC,Manchar Roadway
6 Banana G-9 530 Roadway
7 Sugarcane 265 1090 Bhimashankar Roadway
Sugar Factory
Study of Following Commodity:
Sr.No Commodities Variety Yield(Qtl) Market Mode of

Transportation
1 Jowar Advanta537 62 APMC,Manchar Roadway
2 Banana G-9 530 Roadway
Marketing Channel Of Agriculture Commodities:
1)Commodity Name: Jowar
Marketing Channels:
1. Farmer/Producer Commision Agent Retailer Consumer.
In Case of Marketing of Jowar , Farmer sold 62qt. Jowar to commission agent @Rs .1800/qt.
Then Commision Agent sold 62qt. of jowar to retailer @Rs. 1900/qt.
And Retailer sold 62qt. of jowar to consumer @Rs.2400/qt.
Marketing Cost:
Sr.No. Particulars Rate/Unit Qty. Ammount(Rs)

Cost Incurred by Farmer:
1 Loading Cost 7/qt 62 434
2 Transportation Cost 50/qt 62 3100
3 Weighing Cost 100/Vehicle 1 100
4 Unloading Cost 3/qt 62 186
5 Handling Cost 4/Bag 124 496
Sub Total 4316
Cost Incurred by Commission Agent:
1 Polythene Bags 7/Bag 124 868
2 Storage Cost 4/Qt 62 248
Sub Total: 1116
Cost Incurred By Retailer:
1 Transportation Cost 20/Qt 62 1240
2 Loading & Unloading Cost 10/Qt 62 620
3 Grading & Cleaning Cost 15/Qt 62 930
4 Repackaging Cost 10/Qt 62 620
Sub Total: 3410
Calculation:
A. Net price received by farmer=Selling price –Cost incurred by farmer
= 111600-4316
Net price received by farmer =107284
B. Total Marketing Cost =Cost Incurred by farmer+ Cost incurred by Commison Agent+Cost
incurred by Retailer
=4316+1116+3410
=8842
C. Total Market Margin:
i)Market Margin of Commission Agent=Selling price –(Purchased price+Cost incurred)
=117800 –(111600+1116)
= Rs. 5084
ii)Market Margin Of Retailer=Selling price –(Purchased Price+Cost Incurred)
=148800 –(117800+3410)
=Rs.27590
Total Market Margin= Market Margin of Commission agent+ Marker margin of retailer
=5084+27590 = Rs. 32674

Price Spread:
Sr.No Particulars Amount(Rs) Producer Share in

. Consumer Ruppes(%)
1 Net Price Received by farmer 107284 72.09
2 Total marketing cost 8842 5.94
3 Total Marketing Margin 32674 21.95
4 Price paid by consumer 148800 100
2) Commodity Name: Banana
Marketing Channel:
1) Framer/Producer Comission agent Retailer Consumer
In case of marketing of Banana, Farmer sold 530qt. of Banana to Commission agent

@Rs.397500 and Retailer sold 530qt.of Banana to Retailer @Rs.477000 and Retailer sold 530qt.
of Banana to consumer @Rs.5,30,000
Marketing Cost:
Sr.No. Particulars Rate/Unit Qty. Ammount(Rs)

Cost Incurred by Farmer:
1 Weighing Cost 150/Vehicle 1 150
Sub Total 150
Cost Incurred by Commission Agent:
1 Loading Cost 200/Labour 4 800
2 Transportation Cost 30 530 15900
3 Unloading Cost 150 4 600
4 Storage & Ripening Cost 18/Q 530 9540
5 Packaging cost 10 530 5300
6 Supply To Retailer 4/Q 530 2120
7 Miscellaneous Charges - 500 500
Sub Total: 34,760
Cost Incurred By Retailer:
1 Hamal Charges 3 530 1590
2 Packaging Cost 5 530 2650
Sub Total: 4240
Calculation:
A. Net Price received by Farmer =Selling price – Cost Incurred By Farmer
=397500 – 150
=Rs.397350
B. Total Marketing Cost=Cost incurred by Farmer +Cost incurred by commission agent+ Cost
incurred by retailer.
=150+34760+4240
=Rs.39150
C. Total Market Margin:
i)Market margin of Commission Agent=Selling price –(Purchased price+Cost incurred)
=477000-(397500+34760)
=Rs.44740
ii)Market margin Of Reatailer=Selling price –(Purchased price+Cost incurred)
=530000-(477000+4240)
=Rs.48760.
Total Market Margin= Market Margin of Commission agent+ Marker margin of retailer
=44740+48760
=Rs.93500
Price Spread:
Sr.No Particulars Amount(Rs) Producer Share in

. Consumer Ruppes(%)
1 Net Price Received by farmer 397350 74.97
2 Total marketing cost 39150 7.38
3 Total Marketing Margin 94500 17.64
4 Price paid by consumer 530000 100
SWOT ANALYSIS OF HOST FARMER:
1)Strengths of Farmer:
1.Avalibality of transportation services.
2.Good knowledge and skill about farming.
3.Good soil profile for crops production.
4.Good family support
5.Basic capital for crop production is available.
2.Weaknesses of Farmer:
1.Lack of Management.
2.Unavailability of new tevhnology.
3.High cost of production.
4.Unavailabilty of proper capital for investment.
5.High transportation Cost.
3.Opportunities of Farmer:
1.Exporting Perrenial crops like banana.
2.Increase production with the timely operations.
3.Opportunity to establish storage structure.
4)Threats Of Farmer:
1.Less price.
2.Climatic changes.
3.Shortage of seeds.
4.Not getting the right price.
5.Spread of diseases.
6.Damage crops due to strong winds.

Kishor Bombe 005

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Kishor Bombe 005

Uploaded by

Copyright:

Available Formats

WEEK NO.

Village General Information Table:

Table: Demography of the Village

Table: Total house in the village

Table: Community Building

Table: Major Crops Grown in the Village

Table: Infrastructure of the village

5 Sagar Jayvant 2.5 Sorghum Wheat Maize - 3,50,000

Socio-economic Survey of Farmer

Name of the student :Kishor Baban Bombe

a) Sex - Male / Female : Male

Plot Area Yield per plot Total Gross

A Gram Nirmal 0.56 12 0 66,000

A Jowar Advanta537 0.56 62 10000 121600

A Groundnut Vikram 0.74 30 10000 160000

A Banana G-9 0.65 530 0 397500

Total 4.64 25,000 11,71,500

Information of the family members including attached labourers:

Sr. Relation with

2 Mrs.Kamal L.Gaikwad Female Wife 52 7th Housewife

3 Mr.Vishal L.Gaikwad Male Son 23 Bsc.ABM Student

4 Mr.Vikas L. Gaikwad Male Son 35 Chem.Engg Employee

2 244/6 0.74 - Sandy Soil 45,00,000 4.50

3 244/8 0.65 - Black Clay 45,00,000 3.50

4 244/8 0.65 - Black Clay 45,00,000 6.50

Source of Irrigation and Area Irrigated:

Sr. Area Irrigated (ha.)

3 Cattle Byre Wooden 2017 5 yr - -

Total 5,00,000 9,000

Sr.No Area Particulars Area(Ha)

Cropping Intensity = (Gross Cropped Area / Net Cultivated Area) * 100

Sr.N Categorey No. Year of Purchase Useful Junk Depriciation Present

A)Wooden 1 2017 2000 5 200 360 920

A)Sprayer 1 2015 3100 5 310 558 310

B)Bullock 1 2010 20,000 15 2000 1200 8000

A)Tractor 1 2000 6,00,000 25 60,000 21600 1,68,000

A)Weeding 4 2017 300 5 30 54 138

B)Bucket 3 2017 350 5 35 63 161

C)Ghamela 1 2017 80 5 8 14.4 36.8

D)Spade 2 2016 620 5 62 111.6 173.6

Total 6,26,450 23,961 1,77,739.4

Sr.No Crops Plot Area(Ha) Depreciation (Rs).

1 Gram 0.56 2,891.84

2 Bajara 0.74 3,821.36

3 Jowar 0.56 2,891.84

4 Coriander 0.74 3,821.36

5 Groundnut 0.74 3,821.36

6 Banana 0.65 3,356.60

7 Sugarcane 0.65 3,356.60

Total 4.64 23,960.96

Sr.No. Assets Value (Rs).

2 Equipments and Machinary 6,23,100

3 Hand Tools 1,350

Interest on Fixed Capital

Interest on Fixed Capital @10% on Rs. 626450

Sr.No. Crops Plot Area (Ha) Interest Rate (Rs).

1 Gram 0.56 7560.60

2 Bajara 0.74 9990.79

3 Jowar 0.56 7560.60

4 Coriander 0.74 9990.79

5 Groundnut 0.74 9990.79

6 Banana 0.65 8775.70

7 Sugarcane 0.65 8775.70

Crop Wise Incidental Charges: